Year | Value at 2.5% | Value at 5% | Value at 7.5% | Value at 10% | Value at 12.5% | Value at 15% |
start | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 | $84,000 |
1 | $86,100 | $88,200 | $90,300 | $92,400 | $94,500 | $96,600 |
2 | $88,253 | $92,610 | $97,073 | $101,640 | $106,313 | $111,090 |
3 | $90,459 | $97,241 | $104,353 | $111,804 | $119,602 | $127,754 |
4 | $92,720 | $102,103 | $112,179 | $122,984 | $134,552 | $146,917 |
5 | $95,038 | $107,208 | $120,593 | $135,283 | $151,371 | $168,954 |
6 | $97,414 | $112,568 | $129,637 | $148,811 | $170,292 | $194,297 |
7 | $99,850 | $118,196 | $139,360 | $163,692 | $191,579 | $223,442 |
8 | $102,346 | $124,106 | $149,812 | $180,061 | $215,526 | $256,958 |
9 | $104,904 | $130,312 | $161,048 | $198,068 | $242,467 | $295,502 |
10 | $107,527 | $136,827 | $173,127 | $217,874 | $272,775 | $339,827 |
11 | $110,215 | $143,669 | $186,111 | $239,662 | $306,872 | $390,801 |
12 | $112,971 | $150,852 | $200,069 | $263,628 | $345,231 | $449,421 |
13 | $115,795 | $158,395 | $215,075 | $289,991 | $388,385 | $516,834 |
14 | $118,690 | $166,314 | $231,205 | $318,990 | $436,933 | $594,359 |
15 | $121,657 | $174,630 | $248,546 | $350,889 | $491,549 | $683,513 |
16 | $124,698 | $183,361 | $267,187 | $385,978 | $552,993 | $786,040 |
17 | $127,816 | $192,530 | $287,226 | $424,576 | $622,117 | $903,946 |
18 | $131,011 | $202,156 | $308,768 | $467,033 | $699,882 | $1,039,538 |
19 | $134,287 | $212,264 | $331,925 | $513,736 | $787,367 | $1,195,469 |
20 | $137,644 | $222,877 | $356,819 | $565,110 | $885,788 | $1,374,789 |
21 | $141,085 | $234,021 | $383,581 | $621,621 | $996,511 | $1,581,008 |
22 | $144,612 | $245,722 | $412,350 | $683,783 | $1,121,075 | $1,818,159 |
23 | $148,227 | $258,008 | $443,276 | $752,161 | $1,261,210 | $2,090,882 |
24 | $151,933 | $270,908 | $476,521 | $827,378 | $1,418,861 | $2,404,515 |
25 | $155,731 | $284,454 | $512,261 | $910,115 | $1,596,219 | $2,765,192 |
26 | $159,625 | $298,677 | $550,680 | $1,001,127 | $1,795,746 | $3,179,971 |
27 | $163,615 | $313,610 | $591,981 | $1,101,240 | $2,020,214 | $3,656,966 |
28 | $167,706 | $329,291 | $636,380 | $1,211,363 | $2,272,741 | $4,205,511 |
29 | $171,898 | $345,755 | $684,108 | $1,332,500 | $2,556,833 | $4,836,338 |
30 | $176,196 | $363,043 | $735,416 | $1,465,750 | $2,876,438 | $5,561,789 |